Compendium of Budget Information for the 2014 General Session

Natural Resources, Agriculture, and Environmental Quality
Appropriations Subcommittee
left arrowPrevious Page | Subcommittee Table of Contents | Next Pageright arrow

Agency: Natural Resources

Line Item: Wildlife Resources

Function

Mission: To serve the people of Utah as trustee and guardian of the state's wildlife.

Belief statement: The Division of Wildlife Resources (DWR) maintains sustainable and diverse wildlife populations that are valuable to all citizens of Utah.

Agency goal: Improve the overall efficiency and effectiveness of the Division of Wildlife Resources.

  • Increase programs that promote teamwork, provide leadership training opportunities, and motivate employees to be more productive, efficient and successful.
  • Increase programs to effectively recruit and retain new employees.
  • Improve the image of the Division by maintaining high standards of conduct and professionalism among division employees.
  • Increase efforts to simplify rules, regulations and guidebooks.

Resource goal: Expand wildlife populations and conserve sensitive species by protecting and improving wildlife habitat.

  • Protect existing wildlife habitat and improve 500,000 acres of critical habitats and watersheds throughout the state by 2014.
  • Increase fish and game populations to meet management plan objectives, and expand quality fishing and hunting opportunities.
  • Conserve sensitive species to prevent them from becoming listed as threatened or endangered.

Constituency goal: Achieve broad-based support for division programs and budgets by demonstrating the value of wildlife to all citizens of Utah.

  • Increase public awareness of wildlife as a quality-of-life issue in order to expand our support base and achieve stable funding.
  • Improve communications with wildlife organizations, public officials, private landowners and government agencies to obtain support for division programs.
  • Expand programs to recruit and retain young hunters, anglers and wildlife watchers.

The division manages all fish and wildlife species, regulates hunting, fishing and trapping, and conducts non-consumptive activities. The Division employs staff in five regional offices in Ogden, Springville, Vernal, Price, Cedar City, and Salt Lake City.

Statutory Authority

The following laws govern operation of the division:

  • UCA 23-13-3 states that all wildlife not privately owned and legally acquired is legally considered property of the state.
  • UCA 23-14-1 creates the Division of Wildlife Resources under the Department of Natural Resources. The Division is the wildlife authority of the state. Subject to the Wildlife Board, the division shall protect, propagate, manage, conserve, and distribute protected wildlife. DWR may initiate civil and criminal proceedings.

Intent Language

    The Legislature intents that the Division of Wildlife Resources provide a detailed report to the Natural Resources, Agriculture, and Environment Interim Committee by June 30, 2014 on what was accomplished with the $300,000 intended for delisting of wolves appropriated by the 2013 Legislature in S.B. 2, Item 132. The Legislature further intends that the division also report to the Natural Resources, Agriculture, and Environmental Quality Appropriations Subcommittee by November 30, 2014.
    The Legislature intents that the Division of Wildlife Resources provide a detailed report to the Natural Resources, Agriculture, and Environment Interim Committee by June 30, 2013 on what was accomplished with the $300,000 intended for delisting of wolves appropriated by the 2012 Legislature in H.B. 2, Item 155 and H.B. 3, Item 127. The Legislature further intends that the division also report to the Natural Resources, Agriculture, and Environmental Quality Appropriations Subcommittee by November 30, 2013.
    The Legislature intends that up to $700,000 of Wildlife Resources budget may be used for big game depredation expenses. The Legislature also intends that half of these funds be from the General Fund Restricted - Wildlife Resources account and half from the General Fund. The Legislature further intends that this appropriation shall not lapse at the close of FY 2013.
    The Legislature intends that up to $140,000 be spent on livestock damage. $90,000 will be from the General Fund and up to $50,000 will be from the General Fund Restricted - Wildlife Resources account.

Performance

The following are the top measures chosen by the division management to gauge the success of its programs.

Licenses Sold: This measure reports the sales trends for fishing (red line) and hunting (blue line) licenses, since these are the main revenue sources for the division. Both trends are on the decline.

sales of licenses

Depredation Payments: The second performance measure tracks the amount of claims and the amount of payments for depredation or crop loss over time. In the last three years the total amount of claims (red line) exceeded the appropriated amounts (blue line).

depredation

Cougar/Bear Claims: The next performance measure tracks the claims for cougar and bear livestock damage over time. The figure below presents the total claims, the amount appropriated, and the actual amount paid. In FY 2008 and FY 2009 the appropriated amount (red line) was more than the claims received (green line) and division paid (blue line) for all the requested damages. In the last four years, however, the appropriated amount of $140,000 was not sufficient to cover the total claims submitted. In these cases, DWR had to prorate the claim payments to 84% in FY 2010, 74% in FY 2011, 66% in FY 2012, and 86% in FY 2013.

cougar and bear

Average Costs for Cougar/Bear Claims: There is an increase in the number of claims per year for cougar/bear damages in the last four years.

cougar and bear number

Issues/Analysis

dwr fees

habitat

fisheries

Related Material

Issue Brief - 2014 General Session - Fee Changes Report, NRAE

Issue Brief - 2014 General Session - Wildlife Operations Trends

How Will Quagga Mussel Impact Utah Financially?

How Will Quagga Mussel Impact Utah Financially?

How Will Quagga Mussel Impact Utah Financially?

Funding Detail

License revenue is deposited into the Wildlife Restricted account. Federal funds primarily come from excise taxes on sporting goods.

Sources of Finance
(click linked fund name for more info)
General Fund
General Fund, One-time
Federal Funds
Dedicated Credits Revenue
GFR - Wildlife Conservation Easement Account
GFR - Wildlife Habitat
GFR - Wildlife Resources
GFR - Mule Deer Protection Account
GFR - Predator Control
Transfers
Beginning Nonlapsing
Closing Nonlapsing
Lapsing Balance
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$5,956,100 $5,697,800 $5,542,200 $5,759,900 $5,870,800
$0
$5,870,800
$104,100
$5,974,900
($87,900) $100,000 $100,000 $300,000 $300,000
$255,700
$555,700
($534,300)
$21,400
$10,971,800 $14,487,800 $11,480,900 $9,838,100 $19,420,800
($4,611,200)
$14,809,600
$6,021,100
$20,830,700
$114,200 $166,500 $188,700 $175,400 $89,300
$16,000
$105,300
$300
$105,600
$0 $0 $0 $0 $0
$0
$0
$15,000
$15,000
$2,700,000 $2,900,000 $2,900,000 $2,900,000 $2,900,000
$300
$2,900,300
$3,400
$2,903,700
$28,290,100 $29,538,900 $30,186,800 $30,752,200 $31,445,000
$58,600
$31,503,600
$3,798,700
$35,302,300
$0 $0 $0 $500,000 $506,000
$0
$506,000
($6,000)
$500,000
$0 $0 $0 $600,000 $607,600
$0
$607,600
($7,600)
$600,000
$175,000 $115,300 $131,400 $106,900 $169,300
($62,400)
$106,900
$0
$106,900
$300,000 $0 $0 $0 $0
$120,400
$120,400
($20,400)
$100,000
$0 $0 $0 ($120,400) $0
($100,000)
($100,000)
$0
($100,000)
($2,804,100) ($2,760,300) ($3,207,300) ($898,100) $0
$0
$0
$0
$0
$45,615,200
$50,246,000
$47,322,700
$49,914,000
$61,308,800
($4,322,600)
$56,986,200
$9,374,300
$66,360,500
Programs:
(click linked program name to drill-down)
Director's Office
Administrative Services
Conservation Outreach
Law Enforcement
Habitat Council
Habitat Section
Wildlife Section
Aquatic Section
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$1,775,200 $2,468,300 $3,146,500 $2,904,700 $3,201,600
($113,200)
$3,088,400
($230,500)
$2,857,900
$6,973,800 $7,092,400 $7,040,300 $6,903,300 $8,152,700
($1,115,500)
$7,037,200
$1,835,600
$8,872,800
$2,332,800 $2,396,700 $2,216,400 $2,422,300 $2,401,200
$1,612,800
$4,014,000
$60,500
$4,074,500
$8,574,900 $8,902,000 $9,030,800 $8,924,100 $9,057,000
($1,118,300)
$7,938,700
$183,600
$8,122,300
$2,487,600 $2,602,200 $2,600,000 $2,255,600 $3,021,700
($121,700)
$2,900,000
$0
$2,900,000
$3,681,400 $6,109,800 $4,563,300 $5,190,200 $4,382,800
$1,312,400
$5,695,200
$139,100
$5,834,300
$7,609,200 $8,076,400 $7,263,000 $9,276,900 $15,250,600
($2,713,600)
$12,537,000
$4,812,300
$17,349,300
$12,180,300 $12,598,200 $11,462,400 $12,036,900 $15,841,200
($2,065,500)
$13,775,700
$2,573,700
$16,349,400
$45,615,200
$50,246,000
$47,322,700
$49,914,000
$61,308,800
($4,322,600)
$56,986,200
$9,374,300
$66,360,500
Categories of Expenditure
(mouse-over category name for definition)
Personnel Services
In-state Travel
Out-of-state Travel
Current Expense
DP Current Expense
DP Capital Outlay
Capital Outlay
Other Charges/Pass Thru
Cost Accounts
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$28,314,100 $29,272,100 $28,070,900 $28,406,700 $31,891,571
($249,871)
$31,641,700
$2,214,700
$33,856,400
$255,700 $220,300 $231,700 $229,800 $197,300
$80,900
$278,200
$0
$278,200
$61,200 $96,200 $75,800 $101,100 $95,400
$59,900
$155,300
$0
$155,300
$11,824,900 $14,182,500 $13,930,200 $15,779,800 $19,777,921
($1,980,521)
$17,797,400
$1,952,000
$19,749,400
$1,283,900 $1,309,200 $1,191,000 $1,292,600 $1,151,500
$135,400
$1,286,900
$66,400
$1,353,300
($3,000) $0 $0 $0 $6,200
($6,200)
$0
$74,800
$74,800
$1,949,800 $258,700 $556,700 $614,000 $186,200
$61,700
$247,900
$0
$247,900
$1,925,900 $4,907,000 $3,266,400 $3,490,000 $7,930,908
($2,588,808)
$5,342,100
$5,066,400
$10,408,500
$2,700 $0 $0 $0 $71,800
$164,900
$236,700
$0
$236,700
$45,615,200
$50,246,000
$47,322,700
$49,914,000
$61,308,800
($4,322,600)
$56,986,200
$9,374,300
$66,360,500
Other Indicators
 
Budgeted FTE
Actual FTE
Vehicles

2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
429.0 442.2 464.0 451.2 453.0
(0.2)
452.8
1.0
453.8
520.0 519.5 488.7 485.2 0.0
0.0
0.0
0.0
0.0
421 409 394 410 408
(15)
393
15
408









Program: Director's Office

Function

The Director's Office provides DWR with strategic programmatic and operational direction, organizational structure, budgets, personnel support, and rules. It is also responsible for interaction with the Legislature, Department of Natural Resources, Wildlife Board, Regional Advisory Councils, the media, constituency groups, other government agencies, private institutions and governing bodies.

Funding Detail

Sources of Finance
(click linked fund name for more info)
General Fund
General Fund, One-time
Federal Funds
Dedicated Credits Revenue
GFR - Wildlife Resources
Transfers
Lapsing Balance
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$1,006,700 $1,035,200 $876,300 $1,122,000 $1,106,200
($215,900)
$890,300
$10,100
$900,400
$0 $0 $100,000 $300,000 $0
$301,100
$301,100
($298,900)
$2,200
$53,000 $127,300 $33,400 $860,800 $54,700
$519,100
$573,800
$0
$573,800
$30,000 $91,900 $129,300 $105,300 $20,400
$84,900
$105,300
$0
$105,300
$2,680,500 $3,243,600 $4,700,900 $663,400 $1,851,000
($740,000)
$1,111,000
$58,300
$1,169,300
$175,000 $150,000 $131,400 $106,900 $169,300
($62,400)
$106,900
$0
$106,900
($2,170,000) ($2,179,700) ($2,824,800) ($253,700) $0
$0
$0
$0
$0
$1,775,200
$2,468,300
$3,146,500
$2,904,700
$3,201,600
($113,200)
$3,088,400
($230,500)
$2,857,900
Categories of Expenditure
(mouse-over category name for definition)
Personnel Services
In-state Travel
Out-of-state Travel
Current Expense
DP Current Expense
DP Capital Outlay
Other Charges/Pass Thru
Cost Accounts
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$1,355,400 $1,478,200 $1,500,000 $1,619,600 $1,665,200
$61,100
$1,726,300
($14,300)
$1,712,000
$50,500 $41,900 $36,900 $36,800 $42,000
$2,500
$44,500
$0
$44,500
$17,900 $24,000 $10,000 $13,500 $24,400
($10,300)
$14,100
$0
$14,100
$226,800 $751,600 $1,313,700 $995,100 $1,512,200
($492,600)
$1,019,600
($204,200)
$815,400
$28,600 $33,600 $41,700 $36,400 $34,000
$10,500
$44,500
$1,000
$45,500
$0 $0 $0 $0 $0
$0
$0
$74,800
$74,800
$96,200 $139,000 $244,200 $203,300 ($76,200)
$315,600
$239,400
($87,800)
$151,600
($200) $0 $0 $0 $0
$0
$0
$0
$0
$1,775,200
$2,468,300
$3,146,500
$2,904,700
$3,201,600
($113,200)
$3,088,400
($230,500)
$2,857,900
Other Indicators
 
Budgeted FTE
Actual FTE
Vehicles

2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
16.0 15.2 14.0 13.7 13.8
0.3
14.0
0.0
14.0
14.0 13.4 12.7 13.2 0.0
0.0
0.0
0.0
0.0
7 7 7 8 7
0
7
0
7









Program: Administrative Services

Function

The Administrative Services program provides support services for the division. All financial activities are managed through the Fiscal Management program. This includes federal aid programs, revenue collection and budgeting, as well as contracts and agreements. The Licensing Program issues and reconciles all hunting and fishing licenses with the regions and retail outlets. This program also is responsible for aeronautic services, facilities management, and computer services through DTS.

Funding Detail

Sources of Finance
(click linked fund name for more info)
General Fund
General Fund, One-time
Federal Funds
Dedicated Credits Revenue
GFR - Wildlife Resources
Transfers
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$772,100 $584,200 $285,100 $285,600 $684,600
($389,200)
$295,400
$9,900
$305,300
($87,900) $100,000 $0 $0 $300,000
($299,200)
$800
$900
$1,700
$104,400 $128,300 $196,000 $164,600 $127,600
$47,200
$174,800
$5,200
$180,000
$0 $0 $0 $0 $100
($100)
$0
$0
$0
$6,185,200 $6,314,600 $6,559,200 $6,453,100 $7,040,400
($474,200)
$6,566,200
$1,819,600
$8,385,800
$0 ($34,700) $0 $0 $0
$0
$0
$0
$0
$6,973,800
$7,092,400
$7,040,300
$6,903,300
$8,152,700
($1,115,500)
$7,037,200
$1,835,600
$8,872,800
Categories of Expenditure
(mouse-over category name for definition)
Personnel Services
In-state Travel
Out-of-state Travel
Current Expense
DP Current Expense
Capital Outlay
Other Charges/Pass Thru
Cost Accounts
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$2,922,800 $2,936,700 $3,020,900 $2,972,600 $3,138,400
$6,000
$3,144,400
$1,290,700
$4,435,100
$11,500 $15,700 $9,400 $10,000 $13,900
$8,300
$22,200
$0
$22,200
$1,100 $4,000 $3,400 $2,700 $4,000
$4,700
$8,700
$0
$8,700
$3,230,400 $3,546,600 $3,364,300 $3,271,500 $3,948,000
($644,800)
$3,303,200
$500,500
$3,803,700
$603,600 $584,800 $540,100 $568,200 $672,200
($121,800)
$550,400
$44,400
$594,800
$80,300 $0 $17,000 $78,300 $0
$8,300
$8,300
$0
$8,300
$124,100 $4,600 $85,200 $0 $304,300
($304,300)
$0
$0
$0
$0 $0 $0 $0 $71,900
($71,900)
$0
$0
$0
$6,973,800
$7,092,400
$7,040,300
$6,903,300
$8,152,700
($1,115,500)
$7,037,200
$1,835,600
$8,872,800
Other Indicators
 
Budgeted FTE
Actual FTE
Vehicles

2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
48.0 52.0 49.0 48.0 48.0
1.9
49.9
0.0
49.9
49.0 48.9 48.8 46.7 0.0
0.0
0.0
0.0
0.0
0 1 0 0 0
0
0
0
0









Program: Conservation Outreach

Function

The Conservation Outreach Section handles communications, media relations, publications, website administration, the Great Salt Lake Nature Center at Farmington Bay, Hardware Ranch, human dimensions (customer feedback), the Dedicated Hunter program, volunteer services, and watchable wildlife.

Funding Detail

Sources of Finance
(click linked fund name for more info)
General Fund
General Fund, One-time
Federal Funds
Dedicated Credits Revenue
GFR - Wildlife Resources
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$412,100 $313,200 $276,900 $278,800 $417,600
($120,400)
$297,200
$6,700
$303,900
$0 $0 $0 $0 $0
$700
$700
$700
$1,400
$800 $600 $1,300 $1,300 $700
$553,600
$554,300
$8,100
$562,400
$84,200 $74,600 $59,400 $70,100 $68,800
($68,800)
$0
$0
$0
$1,835,700 $2,008,300 $1,878,800 $2,072,100 $1,914,100
$1,247,700
$3,161,800
$45,000
$3,206,800
$2,332,800
$2,396,700
$2,216,400
$2,422,300
$2,401,200
$1,612,800
$4,014,000
$60,500
$4,074,500
Categories of Expenditure
(mouse-over category name for definition)
Personnel Services
In-state Travel
Out-of-state Travel
Current Expense
DP Current Expense
DP Capital Outlay
Capital Outlay
Other Charges/Pass Thru
Cost Accounts
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$1,825,400 $1,900,000 $1,736,100 $1,841,700 $1,953,800
$677,100
$2,630,900
$72,500
$2,703,400
$11,500 $10,800 $6,700 $6,600 $10,800
$6,300
$17,100
$0
$17,100
$2,400 $5,900 $1,600 $5,400 $5,900
$4,900
$10,800
$0
$10,800
$429,300 $413,400 $415,700 $493,400 $364,100
$857,100
$1,221,200
($13,800)
$1,207,400
$57,600 $60,400 $56,300 $62,400 $60,400
$26,700
$87,100
$1,800
$88,900
$0 $0 $0 $0 $6,200
($6,200)
$0
$0
$0
$6,600 $6,200 $0 $0 $0
$0
$0
$0
$0
$0 $0 $0 $12,800 $0
$0
$0
$0
$0
$0 $0 $0 $0 $0
$46,900
$46,900
$0
$46,900
$2,332,800
$2,396,700
$2,216,400
$2,422,300
$2,401,200
$1,612,800
$4,014,000
$60,500
$4,074,500
Other Indicators
 
Budgeted FTE
Actual FTE
Vehicles

2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
27.0 29.0 25.0 23.4 23.9
14.8
38.8
0.0
38.8
28.0 27.1 24.5 25.2 0.0
0.0
0.0
0.0
0.0
16 15 15 22 15
(15)
0
15
15









Program: Law Enforcement

Function

The primary responsibility of this section is to favorably control human interaction with wildlife resources by enforcing state wildlife laws and, through voluntary compliance, seeking protection of resources and orderly use of resources. Officers in the wildlife law enforcement section have all the powers of law enforcement officers throughout the state.

Hunter Education teaches safe handling of firearms, respect for wildlife, furbearer education, and ethical hunting practices. The division operates the Lee Kay Center in Salt Lake County and the Cache Valley Center in Logan. One dollar from each hunting license sold goes to fund the Hunter Education program.

Funding Detail

Sources of Finance
(click linked fund name for more info)
General Fund
General Fund, One-time
Federal Funds
GFR - Wildlife Resources
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$1,683,700 $1,683,700 $2,148,200 $2,233,000 $1,742,900
$347,300
$2,090,200
$43,800
$2,134,000
$0 $0 $0 $0 $0
$4,200
$4,200
$4,100
$8,300
$546,400 $679,600 $784,600 $454,000 $575,400
($356,800)
$218,600
$5,600
$224,200
$6,344,800 $6,538,700 $6,098,000 $6,237,100 $6,738,700
($1,113,000)
$5,625,700
$130,100
$5,755,800
$8,574,900
$8,902,000
$9,030,800
$8,924,100
$9,057,000
($1,118,300)
$7,938,700
$183,600
$8,122,300
Categories of Expenditure
(mouse-over category name for definition)
Personnel Services
In-state Travel
Out-of-state Travel
Current Expense
DP Current Expense
Capital Outlay
Other Charges/Pass Thru
Cost Accounts
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$6,380,000 $6,749,500 $6,808,500 $6,659,700 $7,059,900
($803,000)
$6,256,900
$178,700
$6,435,600
$49,000 $39,700 $33,000 $35,700 $39,700
($9,400)
$30,300
$0
$30,300
$8,300 $13,200 $9,700 $7,500 $13,200
($8,900)
$4,300
$0
$4,300
$1,783,800 $1,784,300 $1,813,000 $2,019,400 $1,840,000
($394,200)
$1,445,800
$2,500
$1,448,300
$244,700 $201,300 $191,500 $188,900 $104,300
$74,600
$178,900
$2,400
$181,300
$95,500 $14,000 $46,900 $12,900 $0
$12,900
$12,900
$0
$12,900
$13,600 $100,000 $128,200 $0 $0
$0
$0
$0
$0
$0 $0 $0 $0 ($100)
$9,700
$9,600
$0
$9,600
$8,574,900
$8,902,000
$9,030,800
$8,924,100
$9,057,000
($1,118,300)
$7,938,700
$183,600
$8,122,300
Other Indicators
 
Budgeted FTE
Actual FTE
Vehicles

2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
82.0 85.0 79.0 88.5 89.4
(15.2)
74.3
0.0
74.3
85.0 88.3 88.6 83.8 0.0
0.0
0.0
0.0
0.0
83 84 81 81 84
0
84
0
84









Program: Habitat Council

Function

The Habitat Council is statutorily required to advise the DWR director on habitat issues and recommend uses of monies in the General Fund Restricted -- Wildlife Habitat Account. The Habitat Council reviews all habitat and sportsmen access project proposals that are funded by the Wildlife Habitat Account.

Funding Detail

The revenue for the Wildlife Habitat Restricted Account comes primarily from sale of licenses.

Sources of Finance
(click linked fund name for more info)
Federal Funds
GFR - Wildlife Habitat
Beginning Nonlapsing
Lapsing Balance
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$121,700 $282,800 $82,500 $0 $121,700
($121,700)
$0
$0
$0
$2,700,000 $2,900,000 $2,900,000 $2,900,000 $2,900,000
$0
$2,900,000
$0
$2,900,000
$300,000 $0 $0 $0 $0
$0
$0
$0
$0
($634,100) ($580,600) ($382,500) ($644,400) $0
$0
$0
$0
$0
$2,487,600
$2,602,200
$2,600,000
$2,255,600
$3,021,700
($121,700)
$2,900,000
$0
$2,900,000
Categories of Expenditure
(mouse-over category name for definition)
Personnel Services
In-state Travel
Out-of-state Travel
Current Expense
DP Current Expense
Capital Outlay
Other Charges/Pass Thru
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$535,800 $541,300 $394,600 $439,300 $0
$0
$0
$0
$0
$3,700 $6,600 $12,600 $11,400 $6,600
$4,800
$11,400
$0
$11,400
$0 $800 $3,900 $4,000 $800
$3,200
$4,000
$0
$4,000
$989,700 $1,465,000 $1,320,500 $1,358,100 $2,434,500
$7,400
$2,441,900
$0
$2,441,900
$1,300 $19,300 $100 $200 $19,300
($19,200)
$100
$0
$100
$690,500 $88,400 $471,800 $191,100 $88,400
$102,700
$191,100
$0
$191,100
$266,600 $480,800 $396,500 $251,500 $472,100
($220,600)
$251,500
$0
$251,500
$2,487,600
$2,602,200
$2,600,000
$2,255,600
$3,021,700
($121,700)
$2,900,000
$0
$2,900,000
Other Indicators
 
Actual FTE

2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
0.0 0.0 0.0 0.1 0.0
0.0
0.0
0.0
0.0









Program: Habitat Section

Function

The Habitat Section focuses on analyzing resource development impacts, acquiring and managing fish and wildlife habitat, staffing the Habitat Council process, developing and maintaining a central database on fish, wildlife and plants, administering the division's GIS program, and running the range inventory program and Great Basin Research Center. The remainder of the section coordinates regional planning efforts and serves as liaison with federal conservation programs.

The Section seeks to conserve and restore wildlife habitats. The staff identifies high value wildlife areas in Utah in an effort to help landowners, decision makers, and others address issues posed by open space management. The Habitat Section is also responsible for the lands owned by the division.

Funding Detail

Sources of Finance
(click linked fund name for more info)
General Fund
General Fund, One-time
Federal Funds
Dedicated Credits Revenue
GFR - Wildlife Conservation Easement Account
GFR - Wildlife Habitat
GFR - Wildlife Resources
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$177,100 $177,100 $141,100 $116,400 $129,500
$5,200
$134,700
$1,800
$136,500
$0 $0 $0 $0 $0
$200
$200
$200
$400
$1,404,600 $2,817,100 $1,310,900 $1,167,500 $2,250,200
($664,300)
$1,585,900
$24,400
$1,610,300
$0 $0 $0 $0 $0
$0
$0
$300
$300
$0 $0 $0 $0 $0
$0
$0
$15,000
$15,000
$0 $0 $0 $0 $0
$300
$300
$3,400
$3,700
$2,099,700 $3,115,600 $3,111,300 $3,906,300 $2,003,100
$1,971,000
$3,974,100
$94,000
$4,068,100
$3,681,400
$6,109,800
$4,563,300
$5,190,200
$4,382,800
$1,312,400
$5,695,200
$139,100
$5,834,300
Categories of Expenditure
(mouse-over category name for definition)
Personnel Services
In-state Travel
Out-of-state Travel
Current Expense
DP Current Expense
Capital Outlay
Other Charges/Pass Thru
Cost Accounts
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$3,472,900 $3,499,700 $3,531,500 $3,423,000 $4,285,379
$236,621
$4,522,000
$125,200
$4,647,200
$24,000 $20,800 $31,700 $21,600 $0
$21,400
$21,400
$0
$21,400
$4,600 $12,700 $10,300 $9,700 $10,300
($600)
$9,700
$0
$9,700
($199,800) $1,122,900 $652,800 $1,286,000 $80,921
$923,179
$1,004,100
($4,700)
$999,400
$95,600 $99,200 $101,800 $122,600 $0
$117,700
$117,700
$3,600
$121,300
$149,500 $0 $6,200 $159,500 $6,200
($6,200)
$0
$0
$0
$134,900 $1,354,500 $229,000 $167,800 $0
$20,300
$20,300
$15,000
$35,300
($300) $0 $0 $0 $0
$0
$0
$0
$0
$3,681,400
$6,109,800
$4,563,300
$5,190,200
$4,382,800
$1,312,400
$5,695,200
$139,100
$5,834,300
Other Indicators
 
Budgeted FTE
Actual FTE
Vehicles

2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
61.0 63.0 78.0 72.0 71.1
(0.2)
70.9
0.0
70.9
84.0 83.1 79.4 79.7 0.0
0.0
0.0
0.0
0.0
60 57 58 63 57
0
57
0
57









Program: Wildlife Section

Function

The Wildlife Section is responsible for the terrestrial wildlife management programs in the division. It manages and conserves over 350 species of wildlife including non-game birds and small mammals, threatened and endangered species, upland game species, furbearers, cougar, bear, big game and waterfowl. The section also addresses the needs of sportsmen, private landowners and the general public through falconry, Dedicated Hunter, Cooperative Wildlife Management Units, and depredation management programs.

Regional wildlife biologists implement strategies to achieve wildlife goals and objectives planned by program coordinators and detailed in species management plans such as those enacted for deer and elk. Biologists conduct surveys and closely monitor wildlife populations and habitat conditions throughout the state. They make recommendations to the Wildlife Board for the prudent harvest of game species and the conservation of native wildlife.

Efforts are made to help private landowners mitigate wildlife problems by providing landowner programs that allow special hunting permit opportunities and by helping to mitigate damages that result from wildlife doing damage to crops or livestock.

Funding Detail

Sources of Finance
(click linked fund name for more info)
General Fund
General Fund, One-time
Federal Funds
GFR - Wildlife Resources
GFR - Mule Deer Protection Account
GFR - Predator Control
Beginning Nonlapsing
Closing Nonlapsing
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$587,000 $587,000 $480,300 $987,400 $712,600
$368,100
$1,080,700
$11,500
$1,092,200
$0 $0 $0 $0 $0
$1,200
$1,200
$1,200
$2,400
$3,756,100 $4,467,000 $4,080,800 $3,109,900 $8,939,400
($2,426,100)
$6,513,300
$3,445,500
$9,958,800
$3,266,100 $3,022,400 $2,701,900 $4,200,000 $4,485,000
($677,200)
$3,807,800
$1,388,100
$5,195,900
$0 $0 $0 $500,000 $506,000
$0
$506,000
($6,000)
$500,000
$0 $0 $0 $600,000 $607,600
$0
$607,600
($7,600)
$600,000
$0 $0 $0 $0 $0
$120,400
$120,400
($20,400)
$100,000
$0 $0 $0 ($120,400) $0
($100,000)
($100,000)
$0
($100,000)
$7,609,200
$8,076,400
$7,263,000
$9,276,900
$15,250,600
($2,713,600)
$12,537,000
$4,812,300
$17,349,300
Categories of Expenditure
(mouse-over category name for definition)
Personnel Services
In-state Travel
Out-of-state Travel
Current Expense
DP Current Expense
Capital Outlay
Other Charges/Pass Thru
Cost Accounts
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$4,733,400 $4,610,400 $4,075,500 $4,581,200 $5,477,692
($142,992)
$5,334,700
$337,700
$5,672,400
$58,000 $43,300 $60,400 $65,400 $43,300
$19,100
$62,400
$0
$62,400
$11,900 $19,600 $19,700 $33,400 $19,600
$11,300
$30,900
$0
$30,900
$2,045,300 $2,061,200 $1,782,400 $2,257,700 $5,359,100
($2,464,900)
$2,894,200
$55,600
$2,949,800
$98,400 $106,200 $105,800 $121,000 $107,600
$14,600
$122,200
$6,200
$128,400
$1,600 $79,800 $0 $105,000 $76,800
($67,400)
$9,400
$0
$9,400
$657,100 $1,155,900 $1,219,200 $2,113,200 $4,166,508
($156,208)
$4,010,300
$4,412,800
$8,423,100
$3,500 $0 $0 $0 $0
$72,900
$72,900
$0
$72,900
$7,609,200
$8,076,400
$7,263,000
$9,276,900
$15,250,600
($2,713,600)
$12,537,000
$4,812,300
$17,349,300
Other Indicators
 
Budgeted FTE
Actual FTE
Vehicles

2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
75.0 76.0 80.0 76.0 78.8
(0.9)
77.9
1.0
78.9
93.0 88.8 75.1 78.7 0.0
0.0
0.0
0.0
0.0
106 102 96 96 102
0
102
0
102









Program: Aquatic Section

Function

The Aquatic Section manages and conserves fish, amphibians, reptiles, and crustaceans (e.g., brine shrimp and crayfish) in the state. Aquatic Section personnel monitor population and habitat trends, and conduct studies necessary to make management decisions. Recommendations are formulated and presented to the Wildlife Board for regulating recreational and commercial fishing and collection, possession, and importation of aquatic wildlife. The Aquatic Section also manages the Aquatic Education function.

State Fish Hatcheries

The state hatchery system usually produces and distributes about 8 million fish per year for a total of 1.1 million pounds of fish. Many of these are planted as fingerlings while about 1.5 million fish are planted as catchable sized fish. More than 26 million eggs are taken from hatcheries (over 24 million) and wild stocks (over 2 million). Most eggs are supplied to state hatcheries. However, some of the eggs are sent to other states and federal hatcheries in exchange for other kinds of fish and eggs needed in Utah.

Native Species

The Native Species program manages native aquatic wildlife, including fish, amphibians, reptiles, mollusks, and brine shrimp. This program provides conservation, protection, and enhancement efforts to ensure the continued existence of native species while providing recreational and aesthetic values to the public.

Funding Detail

Sources of Finance
(click linked fund name for more info)
General Fund
General Fund, One-time
Federal Funds
GFR - Wildlife Resources
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$1,317,400 $1,317,400 $1,334,300 $736,700 $1,077,400
$4,900
$1,082,300
$20,300
$1,102,600
$0 $0 $0 $0 $0
$247,500
$247,500
($242,500)
$5,000
$4,984,800 $5,985,100 $4,991,400 $4,080,000 $7,351,100
($2,162,200)
$5,188,900
$2,532,300
$7,721,200
$5,878,100 $5,295,700 $5,136,700 $7,220,200 $7,412,700
($155,700)
$7,257,000
$263,600
$7,520,600
$12,180,300
$12,598,200
$11,462,400
$12,036,900
$15,841,200
($2,065,500)
$13,775,700
$2,573,700
$16,349,400
Categories of Expenditure
(mouse-over category name for definition)
Personnel Services
In-state Travel
Out-of-state Travel
Current Expense
DP Current Expense
DP Capital Outlay
Capital Outlay
Other Charges/Pass Thru
Cost Accounts
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$7,088,400 $7,556,300 $7,003,800 $6,869,600 $8,311,200
($284,700)
$8,026,500
$224,200
$8,250,700
$47,500 $41,500 $41,000 $42,300 $41,000
$27,900
$68,900
$0
$68,900
$15,000 $16,000 $17,200 $24,900 $17,200
$55,600
$72,800
$0
$72,800
$3,319,400 $3,037,500 $3,267,800 $4,098,600 $4,239,100
$228,300
$4,467,400
$1,616,100
$6,083,500
$154,100 $204,400 $153,700 $192,900 $153,700
$32,300
$186,000
$7,000
$193,000
($3,000) $0 $0 $0 $0
$0
$0
$0
$0
$925,800 $70,300 $14,800 $67,200 $14,800
$11,400
$26,200
$0
$26,200
$633,400 $1,672,200 $964,100 $741,400 $3,064,200
($2,243,600)
$820,600
$726,400
$1,547,000
($300) $0 $0 $0 $0
$107,300
$107,300
$0
$107,300
$12,180,300
$12,598,200
$11,462,400
$12,036,900
$15,841,200
($2,065,500)
$13,775,700
$2,573,700
$16,349,400
Other Indicators
 
Budgeted FTE
Actual FTE
Vehicles

2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
120.0 122.0 139.0 129.5 128.1
(1.0)
127.1
0.0
127.1
167.0 169.9 159.6 157.8 0.0
0.0
0.0
0.0
0.0
149 143 137 140 143
0
143
0
143









left arrowPrevious Page | Next Pageright arrow

COBI contains unaudited data as presented to the Legislature by state agencies at the time of publication. For audited financial data see the State of Utah's Comprehensive Annual Financial Reports.